CONVERTIBLE NOTES PAYABLE (Tables)

3 Months Ended

Mar. 31, 2024

Debt Disclosure [Abstract]

SCHEDULE OF CONVERTIBLE NOTE PAYABLE

Principal due under the convertible note payable was as follows at March 31, 2024 and December 31, 2023:

	March 31, 2024		December 31, 2023
Note payable, 0%		-		4,637,250
Less: debt discount		-		-
Note payable, net	$	-	$	4,637,250

SCHEDULE OF FAIR VALUE OF OPTION WITH ASSUMPTIONS

	Dividend Yield			Expected Volatility			Risk-free Interest Rate			Expected Life
Hudson Bay Warrant; March 2023		0.00	%		143.23	%		3.88	%		2.5 years
Palladium Capital Warrant; March 2023		0.00	%		143.23	%		3.88	%		2.5 years

	Dividend Yield			Expected Volatility			Risk-free Interest Rate			Expected Life
Hudson Bay Warrant; March 2023		0.00	%		143.81	%		3.67	%		2.5 years
Palladium Capital Warrant; March 2023		0.00	%		143.81	%		3.67	%		2.5 years

 

	Dividend Yield			Expected Volatility			Risk-free Interest Rate			Expected Life
Hudson Bay Warrant; as adjusted January 2023		0.00	%		142.28	%		4.10	%		2.5 years
Palladium Capital Warrant; as adjusted January 2023		0.00	%		142.28	%		4.10	%		2.5 years
BHP Warrant; as adjusted January 2023		0.00	%		142.28	%		4.10	%		2.5 years